<ARTICLE> 5
<CIK> 0001015125
<NAME> NEXTLINK CAPITAL INC
<MULTIPLIER> 1,000
       
                             
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                         178,357
<SECURITIES>                                   118,899
<RECEIVABLES>                                    7,009
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                               222,263
<PP&E>                                          70,906
<DEPRECIATION>                                   3,397
<TOTAL-ASSETS>                                 412,483
<CURRENT-LIABILITIES>                           23,267
<BONDS>                                        355,077
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<COMMON>                                             0
<OTHER-SE>                                      31,614
<TOTAL-LIABILITY-AND-EQUITY>                   412,483
<SALES>                                         12,041
<TOTAL-REVENUES>                                12,041
<CGS>                                                0
<TOTAL-COSTS>                                   10,813
<OTHER-EXPENSES>                                16,643
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               9,568
<INCOME-PRETAX>                               (20,833)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (20,833)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (20,833)
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0